$398,000
NAL Estimated Property Value2130 Bauer Dr, Houston, TX, 77080
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Range, Free-Standing Range, Dishwasher
FlooringBamboo, Carpet, Laminate, Tile, Wood
Exterior
Lot Size5,127 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN0681440110042
SubdivisionSpring Branch Estates
Land UseResidential
Legal DescriptionTR 24H BLK 11 SPRING BRANCH ESTATES SEC 2
Census Tract521300
Assessed Land Value$123,000
Assessed Improvement Value$152,000
Assessment Year2025
About this property
INVESTOR OPPORTUNITY! This spacious floorplan boasts two spaces that could be used as primary bedrooms with sitting areas and two additional bedrooms. There are three full baths. The downstairs living area has a fireplace and direct access to the formal dining room and adjacent den. The property is to be sold in as-is condition.
Investor Tools
$398,000
Estimated Property Value
$311,971Estimated Mortgage Balance
$86,029Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,388 /month
Positive
Cash Flow Estimate:
$796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
$20/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,406
$275,000
2025
$123,000
$152,000
$275,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,406
$275,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Conventional
$314,250
No
First
Dec 17, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,971
$107,029
25%
78%
$1,885/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,905/mo
+$321/mo
6.7%
